Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GITZ Group ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.0% 1.0%   Bankruptcy risk   8.1% 19.9% 8.0% 13.6% 20.4% 15.7% 16.6% 16.6%   Credit score (0-100)   32 6 31 15 5 11 11 11   Credit rating   BB B BB BB B BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   365 -35.0 122 258 -58.8 -56.9 0.0 0.0   EBITDA   219 -141 105 241 -75.6 -64.5 0.0 0.0   EBIT   219 -141 105 241 -75.6 -64.5 0.0 0.0   Pre-tax profit (PTP)   216.2 -144.4 101.5 239.4 -79.9 -64.5 0.0 0.0   Net earnings   172.0 -144.4 101.5 198.5 -83.7 -36.3 0.0 0.0   Pre-tax profit without non-rec. items   216 -144 102 239 -79.9 -64.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   152 7.6 109 308 224 188 138 138   Interest-bearing liabilities   317 246 204 162 172 251 0.0 0.0   Balance sheet total (assets)   953 559 563 899 750 906 138 138   Net Debt   -310 -7.0 -195 -432 -263 -303 -138 -138     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   365 -35.0 122 258 -58.8 -56.9 0.0 0.0   Gross profit growth   354.0% 0.0% 0.0% 111.8% 0.0% 3.3% 0.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   953 559 563 899 750 906 138 138   Balance sheet change%   90.3% -41.3% 0.6% 59.7% -16.5% 20.8% -84.8% 0.0%   Added value   219.2 -141.2 105.0 241.0 -75.6 -64.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   60.1% 403.9% 86.2% 93.5% 128.5% 113.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   29.8% -18.7% 18.7% 33.0% -9.2% -7.8% 0.0% 0.0%   ROI %   69.3% -39.1% 37.0% 61.5% -17.5% -15.5% 0.0% 0.0%   ROE %   52.7% -180.9% 173.8% 95.3% -31.5% -17.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   16.0% 1.4% 19.4% 34.2% 29.9% 20.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -141.2% 5.0% -185.4% -179.4% 348.1% 470.3% 0.0% 0.0%   Gearing %   208.8% 3,214.2% 187.2% 52.7% 76.7% 133.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.2% 1.5% 0.9% 2.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.9 0.5 1.0 1.4 1.2 1.1 0.0 0.0   Current Ratio   1.2 1.0 1.2 1.5 1.4 1.3 0.0 0.0   Cash and cash equivalent   627.0 252.8 399.0 594.4 434.8 554.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   152.1 7.6 109.2 307.7 224.0 187.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   219 -141 105 241 -76 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   219 -141 105 241 -76 0 0 0   EBIT / employee   219 -141 105 241 -76 0 0 0   Net earnings / employee   172 -144 102 199 -84 0 0 0